Week 4 Practice Set -- calculating NPV_Karl Schutte
.xlsx
keyboard_arrow_up
School
Webster University *
*We aren’t endorsed by this school
Course
5920
Subject
Finance
Date
Apr 3, 2024
Type
xlsx
Pages
1
Uploaded by karlschutte
Net present value -- Week 4 -- Practice Set:
Acquisition stage cash flow:
Cost of developing the automated technology
$ (8,000) (in millions of dollars)
Operating stage cash flow:
Year 0
2022
2023
2024
Number of units sold with this feature (not in millions)
2,000,000 2,000,000 2,000,000 Premium charge per vehicle
$ 1,200 $ 1,200 $ 1,200 All amounts below are in millions:
Sales (in millions)
$ 2,400 $ 2,400 $ 2,400 Fixed Cost of updating the technology
$ (100)
$ (100)
$ (100)
Variable Cost of installing the technology $ (200)
$ (200)
$ (200)
Amortization of the development costs
$ (80)
$ (80)
$ (80)
Taxable income $ 2,020 $ 2,020 $ 2,020 Taxes at 28%
$ (566)
$ (566)
$ (566)
After tax income $ 1,454 $ 1,454 $ 1,454 Add back amortization
$ 80 $ 80 $ 80 Operating cash flows
$ 1,534 $ 1,534 $ 1,534 Disposition stage cash flow:
Total cash flow
$ (8,000) $ 1,534 $ 1,534 $ 1,534 Present Value
$ 10,296 Net Present Value $ 2,296 Number of share of common stock outstanding 500 Expected increase in value per share $ 4.59
Discover more documents: Sign up today!
Unlock a world of knowledge! Explore tailored content for a richer learning experience. Here's what you'll get:
- Access to all documents
- Unlimited textbook solutions
- 24/7 expert homework help
Related Questions
i will 10 upvotes
arrow_forward
Subject: accounting
arrow_forward
See image for MACRS table
1) What is the Ending Book Value at the end of year 3 using MACRS: $
2) What is the Net cash flow from salvage at the end of year 3? $
arrow_forward
Required information
A company that manufactures magnetic flow meters expects to undertake a project that will have the cash flows
estimated.
First cost, $.
Equipment replacement cost in
year 2, $
Annual operating cost, $/year
Salvage value, $
Life, years
-870,000
-300,000
-920,000
250,000
4
At an interest rate of 10% per year, what is the equivalent annual cost of the project? Find the AW value using tabulated factors.
The equivalent annual cost of the project is $-1
arrow_forward
Page 1 of 1 HRM732 - Introduction to Financial & Management Accounting Case #4 - Due April 6, 2022 (Worth 10%) Lifetime Inc. wants to buy a new machine to be used in production that will replace an existing manual system. The cost of the new machine is $2,990,000. The equipment will last six years with no expected salvage value. The expected cash flows related to the implementation of the new machine is below. Year Cash Inflows Cash Outflows 1 $1,600,000 $950,000 2 1,600,000 950,000 3 1,600,000 950,000 4 1,600,000 950,000 5 1,600,000 950,000 6 1,600,000 950,000 Lifetime Inc’s required rate of return is 10%
Required: c) Using both non-discounted and discounted capital budgeting approaches, determine if the company should replace the existing manual system with the purchase of this machine.
arrow_forward
1/. The company ABC is considering two mutually exclusive investment programs which
have a lifetime of two years. The cash flows of the two programs (in thousands of euros), as
well as the corresponding probabilities of their realization are presented in the following
tables:
Year 0 Year 1 Cost Probability
Cash Flow
-400
Year 0
40%
-700
60%
Cost Probability Cash Flow
35%
Year 1
65%
TOPIC 1st
INVESTMENT A
440
380
INVESTMENT B
480
Year 2
Potential Cash Flow
60%
40%
70%
30%
340
Chance
Year 2
40%
60%
55%
45%
460
420
410
360
Cash Flow
490
480
380
330
AV. Consider, based on the criterion of Expected Net Present Value,
which of the two investments would you choose, given that the weighted average cost of capital in
the case of Investment A is estimated at 10%, Investment B at 8%, while the risk-free rate is 3%.
B/. Let's say at the end of the first year a prospective buyer comes along and makes an offer to buy
the investment you chose to implement in question a/. According to his offer, he…
arrow_forward
1.
arrow_forward
MNO company is evaluating a proposal for purchase of equipment which will cost
$180,000. The cash inflows from the use of equipment is given below:
Year
Cash flow
$60,000
$40,000
$70,000
$125,000
$35,000
4.
Payback period for the proposal is:
a. 3 years
b. 2 years
c. 4 years
d. 3.08 years
DELL
123 45
arrow_forward
MNO company is evaluating a proposal for purchase of equipment which will cost
$180,000. The cash inflows from the use of equipment is given below:
Year
Cash flow
$60,000
$40,000
S70,000
$125,000
$35,000
1
3
4
Payback period for the proposal is:
а. 3 years
b. 2 years
c. 4 years
d. 3.08 years
arrow_forward
Consider the following information:
Initial cost of equipment
$108,000
Sales tax and delivery costs
$7,000
Estimated life
7 years
Salvage value
$11,000
Annual cash inflows
$31,000
Estimated cost of capital
10%
Without considering the effect of income taxes, the net present value of the equipment is:
O $48,566.
$41,566.
$39,921.
$42,921.
arrow_forward
Subject:: acc
arrow_forward
Vk
arrow_forward
Answer using excel and make sure answer is correct. here is the data only answer based on this
arrow_forward
QUESTION 5
Use the information provided below to answer the following questions. Where applicable, use the present value tables
provided in APPENDICES 1 and 2 that appear after QUESTION 5.
5.1
5.2
5.3
5.4
5.5
Calculate the Payback Period of both machines (expressed in years, months and days.)
Which machine should be chosen on the basis of payback period only? Why?
Calculate the Accounting Rate of Return (on average investment) of Machine A (expressed to two
decimal places).
Calculate the Net Present Value of each machine (amounts expressed to the nearest Rand.)
Calculate the Internal Rate of Return of Machine B (expressed to two decimal places) using
interpolation.
arrow_forward
Q5) For the cash flows shown, determine which service alternative should
be selected? Assume that the interest rate = 10% per year
A
B
Initial cost, $
300,000
600,000
Annual cost, $/year
30,000
Annual cost started at
22,000
year 4, $/year
Extra cost every 6
40,000
years, S
Cost started at year 4
10,000
to 8
Salvage value, $
30,000
110,000
Life, Years
8
8
1- Capitalized cost (CC) of Alternative A:
A) -493,766 B)-473,766 C)-482,010
D) -461,421 E)-453,730
2- Capitalizes cost (CC) of alternative B:
A)-851,844 B)-920,056 C) -875,631
D) -951,844
E)-984,008
3- Which alternative will be selected on the basis of their capitalized cost analyses?
Justify your answer.
arrow_forward
Vista Limited intends purchasing a new machine and has a choice between the following two machines:Equipment AEquipment BInitial costR220 000R240 000Expected useful life5 years5 yearsScrap valueNilNilExpected net cash inflows:RREnd of:Year 155 00070 000Year 260 00070 000Year 362 00070 000Year 460 00070 000Year 570 00070 000The company estimates that its cost of capital is 12%.
Required:2.1 Calculate the Payback Period of both equipment. (Answers must be expressed in years, months and days).
2.2 Calculate the Accounting Rate of Return (on initial investment) for both equipment A and B. (Answers must be expressed to 2 decimal places).
2.3 Calculate the Net Present Value of each equipment. (Round off amounts to the nearest Rand.)
2.4 Calculate the Internal Rate of Return of Equipment B.
arrow_forward
Compute the annual-equivalence amount for the following cash flow series at i = 12%
$1.600
S1.600
$800
SH00
S800
$500
$500
$1.000
You invest in a piece of equipment costing $50,000. The equipment will be used for two years,
and it will be worth $20,000 at the end of three years. The machine will be used for 4,000 hours
during the first year, 6,000 hours during the second year, and 5,000 hours during the third year.
The expected savings associated with the use of the piece of equipment will be $28,000 during the
first year, $40,000 during the second year, and $35,000 during the third year. Your interest rate is
12%.
(a) What is the capital recovery cost?
(b) What is the annual equivalent worth?
(c) What is net savings generated per machine-hour?
arrow_forward
Hand written plzzzz asap...solve 30 minutes plzzzzzz
arrow_forward
Quiz 2: Select the best alternative plan from the table below using the Annual
worth analysis (AW). (Draw the cash flow diagram)
Annual
Salvage Life time
i-
(years)
Other
First Cost
(Present)
Operating
cost (AOC)
Plan
value
payments
- $ 800,000
- $(mn*1000)
$ 200,000
$ 26,400
8.
4%
-$ 23,000
Every 7
-$ 2,800,000
Infinity
4%
- $ 16,000
(forever)
- $(mn*1000)
years
$2,000,000
-$(mn*1000)
31
4%
$12,000
Select the best alternative plan from the
table below using the Annual worth
analysis (AW). (Draw the cash flow diagram)
arrow_forward
Q1: For the machines indicated below. Consider i= 10% per year
First cost
Annual cost
Salvage value
Life duration
Machine A
20,000 $
5,000 $
7,500 $
3
Machine B
25,000
4,000
6,000
4
A- Draw cash flow diagram for each machine for one cycle of each project
B- Draw cash flow diagram for each project considering the LCM life cycle (Hint:
different project duration, need to have the LCM life cycle)
C- Compare the machines to select best alternative one based on Present worth analysis
method
D- Repeat part B considering Future worth analysis
arrow_forward
Q3: The following table gives the operation cost, maintenance cost and salvage value at the
end of every year of a machine whose purchase value is 25,000$. Find the economic life of
the machine assuming interest rate, i = 15%.
End of Year (n)
1
2
3
4
5
6
7
8
9
10
Cost operation at
the end of year ($)
3000
4000
5000
6000
7000
8000
9000
10000
11000
12000
Maintenance cost at
the end of year ($)
300
400
500
600
700
800
900
1000
1100
1200
Salvage value ate
end of the year ($)
9000
8000
7000
6000
5000
4000
3000
2000
1000
500
arrow_forward
SEE MORE QUESTIONS
Recommended textbooks for you
Principles of Accounting Volume 2
Accounting
ISBN:9781947172609
Author:OpenStax
Publisher:OpenStax College
Related Questions
- Required information A company that manufactures magnetic flow meters expects to undertake a project that will have the cash flows estimated. First cost, $. Equipment replacement cost in year 2, $ Annual operating cost, $/year Salvage value, $ Life, years -870,000 -300,000 -920,000 250,000 4 At an interest rate of 10% per year, what is the equivalent annual cost of the project? Find the AW value using tabulated factors. The equivalent annual cost of the project is $-1arrow_forwardPage 1 of 1 HRM732 - Introduction to Financial & Management Accounting Case #4 - Due April 6, 2022 (Worth 10%) Lifetime Inc. wants to buy a new machine to be used in production that will replace an existing manual system. The cost of the new machine is $2,990,000. The equipment will last six years with no expected salvage value. The expected cash flows related to the implementation of the new machine is below. Year Cash Inflows Cash Outflows 1 $1,600,000 $950,000 2 1,600,000 950,000 3 1,600,000 950,000 4 1,600,000 950,000 5 1,600,000 950,000 6 1,600,000 950,000 Lifetime Inc’s required rate of return is 10% Required: c) Using both non-discounted and discounted capital budgeting approaches, determine if the company should replace the existing manual system with the purchase of this machine.arrow_forward1/. The company ABC is considering two mutually exclusive investment programs which have a lifetime of two years. The cash flows of the two programs (in thousands of euros), as well as the corresponding probabilities of their realization are presented in the following tables: Year 0 Year 1 Cost Probability Cash Flow -400 Year 0 40% -700 60% Cost Probability Cash Flow 35% Year 1 65% TOPIC 1st INVESTMENT A 440 380 INVESTMENT B 480 Year 2 Potential Cash Flow 60% 40% 70% 30% 340 Chance Year 2 40% 60% 55% 45% 460 420 410 360 Cash Flow 490 480 380 330 AV. Consider, based on the criterion of Expected Net Present Value, which of the two investments would you choose, given that the weighted average cost of capital in the case of Investment A is estimated at 10%, Investment B at 8%, while the risk-free rate is 3%. B/. Let's say at the end of the first year a prospective buyer comes along and makes an offer to buy the investment you chose to implement in question a/. According to his offer, he…arrow_forward
- 1.arrow_forwardMNO company is evaluating a proposal for purchase of equipment which will cost $180,000. The cash inflows from the use of equipment is given below: Year Cash flow $60,000 $40,000 $70,000 $125,000 $35,000 4. Payback period for the proposal is: a. 3 years b. 2 years c. 4 years d. 3.08 years DELL 123 45arrow_forwardMNO company is evaluating a proposal for purchase of equipment which will cost $180,000. The cash inflows from the use of equipment is given below: Year Cash flow $60,000 $40,000 S70,000 $125,000 $35,000 1 3 4 Payback period for the proposal is: а. 3 years b. 2 years c. 4 years d. 3.08 yearsarrow_forward
- Consider the following information: Initial cost of equipment $108,000 Sales tax and delivery costs $7,000 Estimated life 7 years Salvage value $11,000 Annual cash inflows $31,000 Estimated cost of capital 10% Without considering the effect of income taxes, the net present value of the equipment is: O $48,566. $41,566. $39,921. $42,921.arrow_forwardSubject:: accarrow_forwardVkarrow_forward
arrow_back_ios
SEE MORE QUESTIONS
arrow_forward_ios
Recommended textbooks for you
- Principles of Accounting Volume 2AccountingISBN:9781947172609Author:OpenStaxPublisher:OpenStax College
Principles of Accounting Volume 2
Accounting
ISBN:9781947172609
Author:OpenStax
Publisher:OpenStax College